| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 37 470.00 | 37 470.00 | | 37 470.00 |
AF Concessions, Patents and Similar Rights | 3 382.00 | 3 382.00 | | 3 382.00 |
AH Goodwill | 137 204.00 | | 137 204.00 | 137 204.00 |
AR Technical installations, industrial equipment and tools | 915.00 | 915.00 | | 915.00 |
AT Other tangible assets | 47 129.00 | 38 489.00 | 8 640.00 | 47 129.00 |
BH Other financial assets | 5 431.00 | | 5 431.00 | 5 431.00 |
BJ TOTAL (I) | 231 530.00 | 80 256.00 | 151 275.00 | 231 530.00 |
BT Goods | 134 410.00 | | 134 410.00 | 134 410.00 |
BX Customers and related accounts | 3 636.00 | | 3 636.00 | 3 636.00 |
BZ Other receivables | 3 802.00 | | 3 802.00 | 3 802.00 |
CF Cash and cash equivalents | 241 256.00 | | 241 256.00 | 241 256.00 |
CH Prepaid expenses | 7 307.00 | | 7 307.00 | 7 307.00 |
CJ TOTAL (II) | 390 411.00 | | 390 411.00 | 390 411.00 |
CO Grand total (0 to V) | 621 942.00 | 80 256.00 | 541 686.00 | 621 942.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 490.00 | 30 490.00 | | 30 490.00 |
DD Legal reserve (1) | 3 049.00 | 3 049.00 | | 3 049.00 |
DG Other reserves | 333 302.00 | 333 302.00 | | 333 302.00 |
DH Retained earnings | -12 503.00 | | | -12 503.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 747.00 | -12 503.00 | | 23 747.00 |
DL TOTAL (I) | 378 084.00 | 354 337.00 | | 378 084.00 |
DU Loans and Debts from Credit Institutions (3) | 273.00 | 194.00 | | 273.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 711.00 | 115 711.00 | | 100 711.00 |
DX Trade payables and related accounts | 25 953.00 | 24 000.00 | | 25 953.00 |
DY Tax and social security liabilities | 32 092.00 | 28 565.00 | | 32 092.00 |
EA Other liabilities | 4 573.00 | 4 267.00 | | 4 573.00 |
EC TOTAL (IV) | 163 602.00 | 172 736.00 | | 163 602.00 |
EE Grand total (I to V) | 541 686.00 | 527 074.00 | | 541 686.00 |
EG Accrued income and payables due within one year | 163 602.00 | 172 736.00 | | 163 602.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 231 009.00 | | 1 070.00 | 231 009.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 37 470.00 | | | 37 470.00 |
KD ACQUISITIONS Total including other intangible assets | 140 586.00 | | | 140 586.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 593.00 | | 1 000.00 | 47 593.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 360.00 | | 70.00 | 5 360.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 78 098.00 | 2 706.00 | 549.00 | 78 098.00 |
CY DEPRECIATION Start-up, development, or research expenses | 37 470.00 | | | 37 470.00 |
PE DEPRECIATION Total including other intangible assets | 3 382.00 | | | 3 382.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 37 247.00 | 2 706.00 | 549.00 | 37 247.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 25 953.00 | 25 953.00 | | 25 953.00 |
8C Staff and Related Accounts | 6 856.00 | 6 856.00 | | 6 856.00 |
8D Social Security and Other Social Organizations | 14 157.00 | 14 157.00 | | 14 157.00 |
8E Income Taxes | 1 984.00 | 1 984.00 | | 1 984.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 573.00 | 4 573.00 | | 4 573.00 |
UT Other financial assets | 5 431.00 | | 5 431.00 | 5 431.00 |
UX Other trade receivables | 3 636.00 | 3 636.00 | | 3 636.00 |
VB VAT | 589.00 | 589.00 | | 589.00 |
VG Loans with a maturity of up to one year at origin | 273.00 | 273.00 | | 273.00 |
VI Group and Associates | 100 711.00 | 100 711.00 | | 100 711.00 |
VQ Other Taxes, Duties, and Similar Debts | 544.00 | 544.00 | | 544.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 213.00 | 3 213.00 | | 3 213.00 |
VS Prepaid expenses | 7 307.00 | 7 307.00 | | 7 307.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 176.00 | 14 745.00 | 5 431.00 | 20 176.00 |
VW VAT | 8 551.00 | 8 551.00 | | 8 551.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 163 602.00 | 163 602.00 | | 163 602.00 |
